Estimation Copy

Commission Statement

Distributor Code : CD118744 Type : 07/11/2023

Distributor Name : MOHD AMIRUL SYAFIQ BIN SABARUDDIN Date : 01/10/2023
Address : JALAN SARI ALAMANDA 3 SARI ALAMANDA Member Level : Cody
Rawang 48000 Rawang
Gombak Selangor

Contact No. : 0176241740

Sales Commission (Rental & 1st Installment Month)

Order No Customer Name App Type Months PV % Amount

6942529 HABSAH BINTI HAMZAH REN 1 2000 15 120.00
6963922 NORITA BINTI JAAFAR REN 1 1050 15 63.00
6963979 MOHD IZZAT AZRIE BIN AMIR REN 1 1180 15 70.80
6987447 HABSAH BINTI HAMZAH REN 1 2200 15 132.00
7012085 MOHD HAFIZ BIN AIDI REN 1 2500 15 150.00

535.80
Sales Commission (Rental & Other Installment Month)

Order No Customer Name App Type Months PV % Amount

5701167 NIK FIRZANA BINTI NIK SURIA AZMI REN 18 1650 15 6.45
5703080 SHUIB BIN ABDUL GHAFFAR REN 18 1180 15 4.61
5703679 SABARUDDIN BIN MD NOR REN 17 1180 15 4.61
5703679 SABARUDDIN BIN MD NOR REN 18 1180 15 4.61
5786880 SUFLAH BINTI SAADON REN 17 1180 15 4.61
5869803 NOR ASHIKIN BINTI ABDUL SATAR REN 16 1450 15 5.67
5885519 ROSMALINDAAYU BINTI MUSTAFA REN 16 1500 15 5.86
5894395 CAROLINE ANAK RAJAP REN 16 1650 15 6.45
5996582 MUHAMMAD FAEZ BIN FARID REN 14 2700 15 10.56
6019278 SYAMSURIANI BINTI HAMZAH REN 14 1180 15 4.61
6092916 NUR FATIMAH BINTI ZULKEFLI REN 13 3400 15 13.30
6113678 BOESTAMAM BIN AHMAD REN 13 1180 15 4.61
6148522 MUHAMMAD FAIZ FARHAN BIN ISHAK REN 12 1180 15 4.61
6170352 LIDYIAWATI BINTI AHMAD TARMIZI REN 12 1250 15 4.89
6172805 RUHAYAH BINTI NUADAN REN 12 1100 15 4.30
6203722 MUHAMMAD KHAIRUL HAFIZ BIN ABDULLAH REN 12 1180 15 4.61
6244011 DIANA BINTI ABDUL NASIR REN 11 1300 15 5.08
6258975 NURUL NAJIHA BINTI MD KUSAIRI REN 11 1180 15 4.61
6260813 SABARUDDIN BIN MD NOR REN 10 1350 15 5.28
6287433 PUTRI KHAIRATUL NADIAH BINTI MEGAT HASSAN REN 10 1650 15 6.45
6287491 NURUL AIN BINTI SULAIMAN REN 10 1180 15 4.61
6296965 ABDUL HAFIZ BIN IBRAHIM REN 10 1450 15 5.67
6304340 NIK FIRZANA BINTI NIK SURIA AZMI REN 9 2800 15 10.95
6304908 EVANTANA SURYA BIN KHASTUNGGAL REN 9 2800 15 10.95
6328841 MUHAMAD JAFRI BIN AHMAD JAMIL REN 10 1180 15 4.61
6338781 FARIDA BINTI MOHD SHAIRULLAH REN 10 1180 15 4.61
6404371 MARINA BINTI MADON REN 8 2800 15 10.95
6411893 NIK FIKRI BIN NIK SURIA AZMI REN 9 1180 15 4.61
6458375 NURHASLIZA BINTI HASBOLAH REN 8 1500 15 5.86
6459597 ROSMALINI BINTI ABU KASSIN REN 8 1500 15 5.86
6476749 KHAIRUL ASYRAF BIN ABDUL KADIR REN 8 1180 15 4.61
6564965 ROZWANA BINTI AB KADIR REN 5 2200 15 8.60
6588993 NUR AMIRA BINTI HASLIN REN 6 1180 15 4.61
6591575 ABDUL MALEK BIN ATAN REN 6 1970 15 16.11
6633073 NOOR HASMIZA BINTI AZEMI REN 6 1550 15 6.06
6660388 JABATAN SIASATAN JENAYAH KOMERSIAL PDRM REN 6 2050 15 8.02
6701417 AHMAD HISHAM BIN RIDZUAN REN 5 1180 15 4.61
6706626 MARINA BINTI MADON REN 5 1250 15 4.89
6714381 PNC RICHVENTURES SDN. BHD. REN 4 2050 15 8.02
6764747 NURHASLIZA BINTI HASBOLAH REN 3 1650 15 6.45
6764747 NURHASLIZA BINTI HASBOLAH REN 4 1650 15 6.45
6768144 SHUKRI BIN SAMAH REN 4 1450 15 5.67
6788978 ABDUL YASERI BIN YAHYA REN 4 1600 15 6.26
6800697 SUHANA BINTI MAT.ZAIN REN 4 1450 15 5.67
6803103 SUHANA BINTI MAT.ZAIN REN 4 1200 15 4.69
6825146 DANIEL CHENG REN 3 1350 15 5.28
6853976 NURUL ATHIRAH BINTI BADRISAM REN 3 1180 15 4.61
6854462 NURMUNIRAH BINTI MOHD RAJAB REN 3 1350 15 5.28

2
6869783 MIHAD BIN SELAMAT REN 3 1050 15 4.10
6882117 MUHAMMAD ZUL HELMY BIN SABARUDDIN REN 3 750 15 2.93
6942529 HABSAH BINTI HAMZAH REN 2 2000 15 7.82
6963922 NORITA BINTI JAAFAR REN 2 1050 15 4.10
6963979 MOHD IZZAT AZRIE BIN AMIR REN 2 1180 15 4.61
6987447 HABSAH BINTI HAMZAH REN 2 2200 15 8.60
7012085 MOHD HAFIZ BIN AIDI REN 2 2500 15 9.78

342.29

Rental Collection Commission

Order No Customer Name RM % Amount

6942233 SURAU IBU PEJABAT POLIS DAERAH GOMBAK 123.00 5.00 6.15

6.15

Bonus Commission

Order No Customer Name Type Stock Desc Month PV % BONUS Amount

6942529 HABSAH BINTI HAMZAH REN COWAY AIRCOND 1.0HP 1 2,000.00 8.00 160.00 160.00
(INDOOR) (CAC09-ST01F)
6963922 NORITA BINTI JAAFAR REN CHP-264L (NEO PLUS) 1 1,050.00 8.00 84.00 84.00

6963979 MOHD IZZAT AZRIE BIN AMIR REN CHP-264L (NEO PLUS) 1 1,180.00 8.00 94.40 94.40

6987447 HABSAH BINTI HAMZAH REN COWAY AIRCOND 1.5HP 1 2,200.00 8.00 176.00 176.00
(INDOOR) (CAC12-ST01F)
7012085 MOHD HAFIZ BIN AIDI REN POE-22A (BAMBOO PLUS) 1 2,500.00 8.00 200.00 200.00

714.40

Incentive Rate Point Rate

Happy Call Rate 5.00 97.80

HS Sucess Rate 30.00 98.44

14th HS Sucess Rate 7.50 76.74

21st HS Sucess Rate 7.50 96.89

Rental Collection Rate 25.00 94.5506

System Paymode 10.00 95.68

Net Outright Service Membership 0.00 1.00

Net Sales Rate 5.00 5.00

Customer Rentation Rate 10.00 0.00

CFF 0 0
Total 100.00

BS Credit Point
Unit Point Quantity Total Point
Product Code Description
113208 CHP-671L (CORE)
27 3 81
113149 CHP-264L (NEO PLUS)
22 24 528
112471 AP-1516D (STORM)
19 18 342
113227 CHP-18AR (VILLAEM 2)
22 2 44
112098 CHP-08AR (VILLAEM)
22 2 44
113013 CHP-6310L (GLAZE)
22 2 44
113204 CHPI-620L (LUCY PLUS)
32 1 32
112828 CHP-18AR (VILLAEM 2)
22 10 220
113050 AP-1520C (LOMBOK 3)
19 15 285
111609 AP-1511FHE (LOMBOK 2)
19 3 57
112763 CHPI-620L (LUCY)
32 2 64
112237 CHP-260N (NEO)
22 21 462
113028 CHP-6200N (KECIL)
22 12 264
112389 CHP-590N (HARRY)
27 1 27
112194 CHP-671L (CORE)
27 2 54
112789 CHP-7310R (OMBAK)
22 9 198
112985 AP-1018F (BREEZE)
17 1 17
128 2763

3
Outright Membership Sales Commission

Order No Customer Name RM % Amount

2512071 MOHD FAIZAL BIN JAMALUDIN 642.00 10 64.20

64.20

Perfomance Incentive
Member Code Amount
CD118744 2,763.00

Allowance And Incentive

Description Amount

Reward Point Incentive 1,000.00

Sales Encouragement Allowance 1,000.00
System PayMode Incentive (Individual Account) 501.90
2,501.90

Total 6,927.74

SHI Index Adjustment 17.11

Total Monetary Commission & Inventive : 6,944.85

Withholding Tax Deduction (2%) : 0.00
Withholding Tax - Adjustment : 0.00

NET MONETARY COMMISSION & INCENTIVE AFTER WITHHOLDING TAX : 6,944.85

DEDUCTION FROM MONETARY COMMISSION & INCENTIVE

Description Amount

Own Purchase Deduction 0.00

Compliance Instalment Deduction 0.00

TOTAL NET PAYABLE : 6,944.85

NON-MONETARY INCENTIVE (FOR INCOME TAX PURPOSE)

Description Amount

Total Non-Monetary Incentive